| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 599.00 | 807.00 | 792.00 | 1 599.00 |
AT Other tangible assets | 15 563.00 | 15 563.00 | | 15 563.00 |
BJ TOTAL (I) | 17 162.00 | 16 370.00 | 792.00 | 17 162.00 |
BX Customers and related accounts | 5 595.00 | | 5 595.00 | 5 595.00 |
BZ Other receivables | 6 295.00 | | 6 295.00 | 6 295.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 11 890.00 | | 11 890.00 | 11 890.00 |
CO Grand total (0 to V) | 29 052.00 | 16 370.00 | 12 682.00 | 29 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 9 887.00 | 15 035.00 | | 9 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 816.00 | -5 148.00 | | -10 816.00 |
DL TOTAL (I) | 2 371.00 | 13 187.00 | | 2 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 879.00 | 6 368.00 | | 2 879.00 |
DW Advances and down payments received on current orders | 2 895.00 | | | 2 895.00 |
DX Trade payables and related accounts | 4 013.00 | 5 248.00 | | 4 013.00 |
DY Tax and social security liabilities | 525.00 | 1 302.00 | | 525.00 |
EC TOTAL (IV) | 10 311.00 | 12 919.00 | | 10 311.00 |
EE Grand total (I to V) | 12 682.00 | 26 106.00 | | 12 682.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 17 162.00 | | | 17 162.00 |
I4 DECREASES Grand Total | | | 17 162.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 162.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 162.00 | | | 17 162.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 017.00 | | | 12 017.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 017.00 | | | 12 017.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 013.00 | 4 013.00 | | 4 013.00 |
UX Other trade receivables | 5 595.00 | 5 595.00 | | 5 595.00 |
VB VAT | 1 111.00 | 1 111.00 | | 1 111.00 |
VG Loans with a maturity of up to one year at origin | 97.00 | 97.00 | | 97.00 |
VH Loans with a maturity of more than one year at origin | 2 782.00 | 2 782.00 | | 2 782.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 184.00 | 5 184.00 | | 5 184.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 890.00 | 11 890.00 | | 11 890.00 |
VW VAT | 525.00 | 525.00 | | 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 416.00 | 7 416.00 | | 7 416.00 |
